Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2013-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     21.87%    YoY -     82.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 296,584 197,951 98,352 406,906 264,263 166,565 75,124 149.17%
  QoQ % 49.83% 101.27% -75.83% 53.98% 58.65% 121.72% -
  Horiz. % 394.79% 263.50% 130.92% 541.65% 351.77% 221.72% 100.00%
PBT 46,781 32,108 15,730 109,951 89,892 29,218 12,933 135.09%
  QoQ % 45.70% 104.12% -85.69% 22.31% 207.66% 125.92% -
  Horiz. % 361.72% 248.26% 121.63% 850.16% 695.06% 225.92% 100.00%
Tax -12,318 -7,999 -4,208 -24,053 -19,529 -8,098 -3,932 113.66%
  QoQ % -53.99% -90.09% 82.51% -23.17% -141.16% -105.95% -
  Horiz. % 313.28% 203.43% 107.02% 611.72% 496.67% 205.95% 100.00%
NP 34,463 24,109 11,522 85,898 70,363 21,120 9,001 144.14%
  QoQ % 42.95% 109.24% -86.59% 22.08% 233.16% 134.64% -
  Horiz. % 382.88% 267.85% 128.01% 954.32% 781.72% 234.64% 100.00%
NP to SH 34,640 24,103 11,392 86,591 71,053 21,578 9,152 142.28%
  QoQ % 43.72% 111.58% -86.84% 21.87% 229.28% 135.77% -
  Horiz. % 378.50% 263.36% 124.48% 946.14% 776.37% 235.77% 100.00%
Tax Rate 26.33 % 24.91 % 26.75 % 21.88 % 21.72 % 27.72 % 30.40 % -9.11%
  QoQ % 5.70% -6.88% 22.26% 0.74% -21.65% -8.82% -
  Horiz. % 86.61% 81.94% 87.99% 71.97% 71.45% 91.18% 100.00%
Total Cost 262,121 173,842 86,830 321,008 193,900 145,445 66,123 149.85%
  QoQ % 50.78% 100.21% -72.95% 65.55% 33.31% 119.96% -
  Horiz. % 396.41% 262.91% 131.32% 485.47% 293.24% 219.96% 100.00%
Net Worth 526,418 534,726 521,237 504,413 486,736 446,260 445,998 11.65%
  QoQ % -1.55% 2.59% 3.34% 3.63% 9.07% 0.06% -
  Horiz. % 118.03% 119.89% 116.87% 113.10% 109.13% 100.06% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 79 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.09 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 526,418 534,726 521,237 504,413 486,736 446,260 445,998 11.65%
  QoQ % -1.55% 2.59% 3.34% 3.63% 9.07% 0.06% -
  Horiz. % 118.03% 119.89% 116.87% 113.10% 109.13% 100.06% 100.00%
NOSH 272,755 268,706 268,679 265,480 264,530 262,506 257,802 3.82%
  QoQ % 1.51% 0.01% 1.20% 0.36% 0.77% 1.82% -
  Horiz. % 105.80% 104.23% 104.22% 102.98% 102.61% 101.82% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.62 % 12.18 % 11.72 % 21.11 % 26.63 % 12.68 % 11.98 % -2.01%
  QoQ % -4.60% 3.92% -44.48% -20.73% 110.02% 5.84% -
  Horiz. % 96.99% 101.67% 97.83% 176.21% 222.29% 105.84% 100.00%
ROE 6.58 % 4.51 % 2.19 % 17.17 % 14.60 % 4.84 % 2.05 % 117.13%
  QoQ % 45.90% 105.94% -87.25% 17.60% 201.65% 136.10% -
  Horiz. % 320.98% 220.00% 106.83% 837.56% 712.20% 236.10% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.74 73.67 36.61 153.27 99.90 63.45 29.14 140.01%
  QoQ % 47.60% 101.23% -76.11% 53.42% 57.45% 117.74% -
  Horiz. % 373.16% 252.81% 125.63% 525.98% 342.83% 217.74% 100.00%
EPS 12.70 8.97 4.24 32.61 26.86 8.22 3.55 133.37%
  QoQ % 41.58% 111.56% -87.00% 21.41% 226.76% 131.55% -
  Horiz. % 357.75% 252.68% 119.44% 918.59% 756.62% 231.55% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9300 1.9900 1.9400 1.9000 1.8400 1.7000 1.7300 7.54%
  QoQ % -3.02% 2.58% 2.11% 3.26% 8.24% -1.73% -
  Horiz. % 111.56% 115.03% 112.14% 109.83% 106.36% 98.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 631,804
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.94 31.33 15.57 64.40 41.83 26.36 11.89 149.17%
  QoQ % 49.82% 101.22% -75.82% 53.96% 58.69% 121.70% -
  Horiz. % 394.79% 263.50% 130.95% 541.63% 351.81% 221.70% 100.00%
EPS 5.48 3.81 1.80 13.71 11.25 3.42 1.45 142.04%
  QoQ % 43.83% 111.67% -86.87% 21.87% 228.95% 135.86% -
  Horiz. % 377.93% 262.76% 124.14% 945.52% 775.86% 235.86% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8332 0.8463 0.8250 0.7984 0.7704 0.7063 0.7059 11.65%
  QoQ % -1.55% 2.58% 3.33% 3.63% 9.08% 0.06% -
  Horiz. % 118.03% 119.89% 116.87% 113.10% 109.14% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0500 1.1800 1.1300 0.9150 0.8100 0.8000 0.7600 -
P/RPS 0.97 1.60 3.09 0.60 0.81 1.26 2.61 -48.22%
  QoQ % -39.38% -48.22% 415.00% -25.93% -35.71% -51.72% -
  Horiz. % 37.16% 61.30% 118.39% 22.99% 31.03% 48.28% 100.00%
P/EPS 8.27 13.15 26.65 2.81 3.02 9.73 21.41 -46.87%
  QoQ % -37.11% -50.66% 848.40% -6.95% -68.96% -54.55% -
  Horiz. % 38.63% 61.42% 124.47% 13.12% 14.11% 45.45% 100.00%
EY 12.10 7.60 3.75 35.65 33.16 10.28 4.67 88.32%
  QoQ % 59.21% 102.67% -89.48% 7.51% 222.57% 120.13% -
  Horiz. % 259.10% 162.74% 80.30% 763.38% 710.06% 220.13% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.59 0.58 0.48 0.44 0.47 0.44 14.59%
  QoQ % -8.47% 1.72% 20.83% 9.09% -6.38% 6.82% -
  Horiz. % 122.73% 134.09% 131.82% 109.09% 100.00% 106.82% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 -
Price 1.0000 1.1400 0.9900 1.1400 0.8100 0.8100 0.8300 -
P/RPS 0.92 1.55 2.70 0.74 0.81 1.28 2.85 -52.85%
  QoQ % -40.65% -42.59% 264.86% -8.64% -36.72% -55.09% -
  Horiz. % 32.28% 54.39% 94.74% 25.96% 28.42% 44.91% 100.00%
P/EPS 7.87 12.71 23.35 3.50 3.02 9.85 23.38 -51.51%
  QoQ % -38.08% -45.57% 567.14% 15.89% -69.34% -57.87% -
  Horiz. % 33.66% 54.36% 99.87% 14.97% 12.92% 42.13% 100.00%
EY 12.70 7.87 4.28 28.61 33.16 10.15 4.28 106.08%
  QoQ % 61.37% 83.88% -85.04% -13.72% 226.70% 137.15% -
  Horiz. % 296.73% 183.88% 100.00% 668.46% 774.77% 237.15% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.57 0.51 0.60 0.44 0.48 0.48 5.47%
  QoQ % -8.77% 11.76% -15.00% 36.36% -8.33% 0.00% -
  Horiz. % 108.33% 118.75% 106.25% 125.00% 91.67% 100.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS